DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.31
Today's Fair Value
$16.89 -16.84%
Margin of Safety
-20.25%
Projected Value (5Y)
$27.20 +33.92%
Dividends Paid (5Y)
$7.24
DCF Inputs
Scenario
%
Regression: -5.41% | CAGR (5y): -12.89%
%
Regression: -2.67% | CAGR (5y): -2.43%
%
Regression: -1.1% | CAGR (5y): -1.21%
Capped at 13.67x (Historical 5y: 0.29x)
%